	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£0	£0	£0	£0	£0	£0
Total Expenses	£16,427	£16,439	£16,449	£16,460	£16,470	£82,245
Profit Before Tax	£-16,427	£-16,439	£-16,449	£-16,460	£-16,470	£-82,245
Profit After Tax	£-16,427	£-16,439	£-16,449	£-16,460	£-16,470	£-82,245
Change In Property Value	£14,850	£25,493	£32,121	£34,048	£30,076	£136,586
Net Return	£-1,577	£9,053	£15,671	£17,588	£13,605	£54,341
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-27%
Total Net Return (%)	-1%	3%	5%	6%	4%	18%